Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Fort Worth at 3639 Crestline Rd, Fort Worth, TX, 76107 with 5% annual appreciation on a $618,900 basis while $6,749/mo rent supports operations. Total monthly income totals $6,749/mo and a $3,029/mo payment preserves $2,154/mo for cash returns. Annual cash flow comes to $25,850/yr on $203,618 deployed, and return on cash invested reaches 32.76% in year one. Equity gained on principal adds $3,994/yr, and five-year appreciation sums $170,991 alongside rental yield of 13.09%. Five-year ROI measures 173.35% and total cumulative return in cash totals $352,974.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,749/mo property income versus a $3,029/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2005
3,005 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2024-08-10 | Listed for sale | $618,900 |
| 2024-02-07 | Listing removed | N/A |
| 2023-12-07 | Listed for sale | $629,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $12603.65 | N/A | $557,000 | 4.59% |
| 2022-08-15 | N/A | N/A | $532,531 | 24.71% |
| 2021-08-15 | $11477.76 | -2.01% | $427,000 | N/A |
Listed by: Vivian Thielke • Bridge Residential Property Se
Mls Name: NTREIS
Mls ID: #20698854
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
